PROLINK EIENDOM AS

8618 MO I RANA

Finances

Share Ownership

Return on Equity

19,27 %

Current Ratio

2,45

Debt-to-Equity Ratio

9,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	747 000	654 000	645 000	628 000
Net Income	342 000	289 000	445 000	287 000
Total Assets	20 684 000	7 619 000	2 137 000	2 426 000
Total Equity	1 775 000	1 432 000	1 853 000	1 558 000

Income (NOK)	2022	2021	2020	2019
Revenue	747 000	654 000	645 000	628 000
Expenditure	301 000	158 000	74 000	258 000
Operating Profit	446 000	496 000	572 000	370 000
Financial Income	2 000	0	0	0
Financial Costs	9 000	125 000	2 000	2 000
Financial Balance	−7 000	−125 000	−2 000	−2 000
Earnings Before Tax	439 000	371 000	570 000	369 000
Tax	97 000	82 000	125 000	81 000
Net Income	342 000	289 000	445 000	287 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 154 000	3 681 000	1 569 000	1 614 000
Total Current Assets	4 530 000	3 938 000	568 000	812 000
Total Assets	20 684 000	7 619 000	2 137 000	2 426 000
Total Retained Equity	1 734 000	1 391 000	1 812 000	1 518 000
Total Equity	1 775 000	1 432 000	1 853 000	1 558 000
Total Long-Term Debt	17 063 000	5 124 000	90 000	88 000
Total Current Debt	1 846 000	1 063 000	193 000	780 000
Total Equity and Debt	20 684 000	7 619 000	2 137 000	2 426 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	747 000	654 000	645 000	628 000
Revenue	747 000	654 000	645 000	628 000
Cost of Goods Sold	10 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	71 000	70 000	73 000	71 000
Impairment	0	0	0	0
Expenditure	301 000	158 000	74 000	258 000
Operating Profit	446 000	496 000	572 000	370 000
Financial Income	2 000	0	0	0
Financial Costs	9 000	125 000	2 000	2 000
Financial Balance	−7 000	−125 000	−2 000	−2 000
Dividends	0	710 000	150 000	500 000
Net Income	342 000	289 000	445 000	287 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	4 000	0	0
Real Eastate	16 147 000	3 677 000	1 569 000	1 614 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 147 000	3 677 000	1 569 000	1 614 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 154 000	3 681 000	1 569 000	1 614 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	60 000	74 000	125 000	272 000
Total Current Assets	4 530 000	3 938 000	568 000	812 000
Total Assets	20 684 000	7 619 000	2 137 000	2 426 000
Total Equity	1 775 000	1 432 000	1 853 000	1 558 000
Short-Term Group Debt	3 000	3 000	0	0
Total Long-Term Debt	17 063 000	5 124 000	90 000	88 000
Creditors	1 733 000	267 000	30 000	78 000
Unpaid Taxes	0	0	37 000	0
Dividends	0	710 000	150 000	500 000
Other Current Debt	10 000	617 000	4 000	118 000
Total Current Debt	1 846 000	1 063 000	193 000	780 000
Total Equity and Debt	20 684 000	7 619 000	2 137 000	2 426 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,27 %	20,18 %	24,02 %	18,42 %
Debt-to-Equity Ratio	9,61	3,58	0,05	0,06
Operating Profit Margin	59,71 %	75,84 %	88,68 %	58,92 %
Current Ratio	2,45	3,7	2,94	1,04
Quick Ratio	2,45	3,7	2,94	1,04
Equity Ratio	0,09	0,19	0,87	0,64
Gross Profit Margin	98,66 %	100 %	100 %	100 %